Flat
SM4
2 beds
1 bath
Flat, Pearson Court, Central Road, Morden SM4
London, England · SM4
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£17,492
↗ 16%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,948 | £22,277 | £22,834 | £23,405 | £24,107 | £114,572 |
| Total Expenses | £18,379 | £18,474 | £18,588 | £18,704 | £18,832 | £92,977 |
| Profit Before Tax | £3,569 | £3,803 | £4,246 | £4,701 | £5,275 | £21,594 |
| Profit After Tax | £2,891 | £3,080 | £3,440 | £3,808 | £4,273 | £17,492 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £2,894 | £3,084 | £10,240 | £15,946 | £20,426 | £52,589 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change